2.892
Revenuezł M
2.602
2.847
3.138
3.390
3.652
3.950
4.238
4.641
5.003
5.463
2.996
8.39%
8.73%
89
11.49
Revenue growth%
12.11
10.59
12.87
14.78
12.49
15.08
16.80
16.28
17.21
18.55
29.66
16.80
14.93
59
10.70
Gross margin%
13.81
12.26
12.77
15.26
13.38
14.97
13.65
11.95
12.38
13.22
8.74
13.22
13.30
76
29.61
Operating margin%
24.09
24.56
24.14
24.47
26.81
26.93
28.59
26.31
24.88
25.43
2.40
26.31
25.16
71
7.43
Net margin%
22.03
24.12
22.61
23.40
20.80
17.81
17.74
17.04
18.96
19.31
25.56
17.81
20.06
49
6.944
P/E ratio (avg)x
25.42
25.19
26.36
28.79
29.19
30.11
28.64
29.45
32.38
31.20
35.55
30.11
28.99
59
6.976
EV/EBITx
29.58
28.61
27.15
27.15
28.78
30.77
29.65
30.20
29.95
29.44
31.64
29.95
29.51
74
12.67
FCF yield (avg)%
5.29
5.12
2.20
1.92
0.40
2.40
3.06
5.61
3.86
2.77
6.80
3.06
2.92
84
28.62
FCF margin%
17.33
19.33
17.57
20.08
18.34
16.26
15.79
13.90
15.36
17.85
12.95
15.79
17.45
22
1.099
FCF / Net incomex
0.697
0.736
0.627
0.584
0.551
0.544
0.512
0.450
0.481
0.424
0.224
0.481
0.548
16
2.75
ROIC%
18.63
19.71
21.43
18.73
21.41
20.91
19.79
17.17
17.94
15.89
5.25
17.94
19.22
73
13.89
Return on equity%
7.76
8.66
6.05
5.97
4.49
4.89
3.02
5.74
3.39
0.47
20.09
3.39
5.31
70
19.99
Return on assets%
24.43
23.02
20.60
22.71
22.56
22.74
22.39
22.60
23.10
22.48
5.22
22.60
22.66
38
0.06
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
1.86%
2.89%
—
23.56
EPS growth%
8.81
7.14
8.31
10.05
10.05
7.25
6.28
3.81
1.65
1.51
19.44
3.81
7.20
87
0.02
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.06
7.51%
8.87%
—
0.05
FCF per sharezł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(2.21%)
(2.70%)
—
0.02
Dividend per shzł
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.12
0.14
0.05
11.58%
10.21%
—
14.99
Div yield (avg)%
29.28
31.46
33.39
35.06
36.06
38.29
39.04
39.79
36.82
39.04
24.43
39.04
36.44
65
16.19
Payout ratio%
5.83
4.38
4.96
2.52
0.40
0.99
0.40
0.44
2.68
4.63
27.20
0.99
2.60
44
44.26
Shares (diluted)M
38.84
38.00
34.91
33.74
32.75
32.34
31.85
28.88
30.80
31.83
44.41
(0.57%)
(1.04%)
10
13.62
Buyback yield%
2.91
1.78
3.70
3.20
3.36
3.03
3.00
2.82
0.40
0.40
22.53
2.82
2.95
41
0.363
D/E ratiox
1.857
1.828
1.867
1.930
1.799
1.863
2.034
2.223
2.246
2.225
0.119
2.223
1.898
76
2.044
Enterprise valuezł M
4.874
5.448
5.642
6.237
7.339
8.761
9.365
10.98
11.92
11.65
3.760
9.69%
9.95%
31
3.757
LT debtzł M
2.450
2.369
2.214
2.069
1.947
2.136
2.167
2.360
2.437
2.333
3.837
3.68%
0.75%
30
Cost of revenue
8.58%
0.99×
Operating expenses
9.12%
1.04×
Goodwill & intangibles
20.62%